Symrise AG
SYIEY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $4,999 | $4,730 | $4,618 | $3,826 |
| % Growth | 5.7% | 2.4% | 20.7% | – |
| Cost of Goods Sold | $3,035 | $3,038 | $2,916 | $2,347 |
| Gross Profit | $1,963 | $1,693 | $1,702 | $1,479 |
| % Margin | 39.3% | 35.8% | 36.9% | 38.7% |
| R&D Expenses | $276 | $267 | $254 | $221 |
| G&A Expenses | $299 | $276 | $258 | $221 |
| SG&A Expenses | $998 | $952 | $939 | $785 |
| Sales & Mktg Exp. | $699 | $676 | $681 | $564 |
| Other Operating Expenses | -$28 | -$85 | $5 | -$86 |
| Operating Expenses | $1,246 | $1,133 | $1,198 | $920 |
| Operating Income | $718 | $559 | $504 | $559 |
| % Margin | 14.4% | 11.8% | 10.9% | 14.6% |
| Other Income/Exp. Net | -$72 | -$94 | -$73 | -$43 |
| Pre-Tax Income | $646 | $465 | $431 | $516 |
| Tax Expense | $164 | $120 | $140 | $131 |
| Net Income | $478 | $340 | $280 | $375 |
| % Margin | 9.6% | 7.2% | 6.1% | 9.8% |
| EPS | 0.86 | 0.61 | 0.5 | 0.69 |
| % Growth | 41% | 22% | -27.5% | – |
| EPS Diluted | 0.86 | 0.61 | 0.5 | 0.68 |
| Weighted Avg Shares Out | 560 | 559 | 559 | 547 |
| Weighted Avg Shares Out Dil | 560 | 559 | 559 | 559 |
| Supplemental Information | – | – | – | – |
| Interest Income | $14 | $4 | $8 | $4 |
| Interest Expense | $89 | $99 | $59 | $49 |
| Depreciation & Amortization | $316 | $292 | $290 | $254 |
| EBITDA | $1,040 | $852 | $780 | $810 |
| % Margin | 20.8% | 18% | 16.9% | 21.2% |